Company	Price	Valuation					Profitability					Cash & leverage					Quality				Rating
		P/E	P/B	P/S	EV / EBITDA	DCF upside	Gross margin	Operating margin	Net margin	ROE	ROIC	FCF yield	Debt / equity	Net debt / EBITDA	Interest coverage	Current ratio	Dividend yield	Piotroski (0-9)	Altman Z	Rating score (1-5)
ELIS.PAthis companyElis S.A.	€24.18	15.45×	1.49×	1.18×	5.62×	79.5%	46.7%	12.9%	7.6%	9.6%	5.5%	9.7%	1.08×	2.23×	4.09×	0.81×	1.9%	8	1.37	3	B+
ALCIS.PACatering International & Services S.A.	€17.45	12.08×	1.75×	0.25×	2.2×	30.1%	57.4%	5.8%	1.9%	12.9%	13.1%	31.1%	0.39×	-0.56×	4.39×	1.32×	1.1%	7	3.12	4	A-
PLX.PAPluxee N.V.	€11.88	13.27×	5.33×	1.74×	4.5×	186.7%	27.6%	22.7%	13.1%	40.1%	9.7%	18.5%	3.02×	-3.19×	49.17×	1.05×	2.4%	8	0.49	3	B
SW.PASodexo S.A.	€60.50	27.7×	2.24×	0.35×	14.89×	647.1%	10.6%	3.4%	1.3%	8.1%	6.7%	6.4%	1.24×	4.39×	4.23×	0.88×	4.7%	7	2.26	3	B
Peer median	—	13.27×	2.24×	0.35×	4.5×	186.7%	27.6%	5.8%	1.9%	12.9%	9.7%	18.5%	1.24×	-0.56×	4.39×	1.05×	2.4%	7	2.26	3	—